CNTY
Century Casinos Inc
Price:  
2.72 
USD
Volume:  
128,926.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNTY WACC - Weighted Average Cost of Capital

The WACC of Century Casinos Inc (CNTY) is 11.0%.

The Cost of Equity of Century Casinos Inc (CNTY) is 24.80%.
The Cost of Debt of Century Casinos Inc (CNTY) is 13.25%.

Range Selected
Cost of equity 19.10% - 30.50% 24.80%
Tax rate 28.40% - 33.30% 30.85%
Cost of debt 9.80% - 16.70% 13.25%
WACC 8.5% - 13.5% 11.0%
WACC

CNTY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 3.3 4.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 19.10% 30.50%
Tax rate 28.40% 33.30%
Debt/Equity ratio 7.21 7.21
Cost of debt 9.80% 16.70%
After-tax WACC 8.5% 13.5%
Selected WACC 11.0%